investorscraft@gmail.com

Intrinsic ValueAbacus Mining & Exploration Corporation (AME.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Abacus Mining & Exploration Corporation operates as a junior mineral exploration company focused on acquiring and developing copper-focused properties in North America. The company's core strategy involves identifying undervalued mineral assets and advancing them through early-stage exploration to create value for shareholders. Abacus maintains a targeted portfolio with key interests in the Willow copper-molybdenum property in Nevada and a minority stake in the Ajax copper-gold project in British Columbia. As an exploration-stage entity, the company generates no operating revenue and relies entirely on equity financing to fund its geological assessment programs, drilling campaigns, and property maintenance costs. The company operates in the highly competitive junior mining sector, where success depends on technical expertise, capital allocation efficiency, and the ability to form strategic partnerships with major mining companies for project advancement. Abacus positions itself as a project generator rather than a mine operator, seeking to demonstrate resource potential that could attract acquisition interest or joint venture funding from larger producers. This high-risk business model requires careful management of limited financial resources while navigating complex geological challenges and volatile commodity price cycles that directly impact the market valuation of exploration assets.

Revenue Profitability And Efficiency

As an exploration-stage company, Abacus generated no revenue during the period, which is typical for junior miners focused solely on property evaluation. The company reported a net loss of CAD 4.03 million, reflecting the substantial costs associated with maintaining mineral claims, conducting exploration programs, and covering administrative expenses. Operating cash flow was negative CAD 324,761, indicating the company's continued reliance on external financing to sustain operations while advancing its mineral properties through preliminary assessment phases.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized pending successful exploration outcomes and potential future development of its mineral properties. With negative earnings per share of CAD 0.0306, Abacus demonstrates the characteristic financial profile of early-stage mineral exploration where capital is deployed toward long-term asset creation rather than immediate profitability. Capital expenditures of CAD 169,306 represent modest investment in property evaluation activities, constrained by available funding and strategic prioritization of exploration targets.

Balance Sheet And Financial Health

Abacus maintains a minimal cash position of CAD 48,266 against significant total debt of CAD 31.24 million, creating a highly leveraged financial structure typical of exploration companies that have financed past activities through debt instruments. This substantial debt burden relative to the company's market capitalization of approximately CAD 4.32 million indicates significant financial constraints and dependency on potential future financing events or asset monetization to address obligations.

Growth Trends And Dividend Policy

The company's growth trajectory is entirely dependent on successful exploration results and the ability to advance mineral properties toward economic viability. With no dividend payments and negative cash flows, Abacus follows a reinvestment strategy focused exclusively on property exploration and development. Future growth potential hinges on demonstrating increased resource estimates at its key properties or establishing joint ventures that could provide development funding while diluting equity interests.

Valuation And Market Expectations

The market capitalization of approximately CAD 4.32 million reflects investor assessment of the company's mineral property portfolio and exploration potential rather than current financial performance. The beta of 1.632 indicates higher volatility than the broader market, characteristic of junior mining stocks sensitive to commodity price fluctuations and exploration news flow. Valuation remains speculative, contingent on technical success in expanding known mineralization or discovering new economic deposits.

Strategic Advantages And Outlook

Abacus's strategic position centers on its property interests in established mining jurisdictions with existing mineralization. The company's outlook depends heavily on its ability to secure additional financing to advance exploration while managing its substantial debt obligations. Success would require demonstrating technical progress at its Nevada and British Columbia properties sufficient to attract partnership interest or development funding, though the high-risk nature of mineral exploration presents significant challenges to achieving commercial viability.

Sources

Company description and financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount